21 Warren St APT 2-4, Waltham, MA, 02453 | $360/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

21 Warren St APT 2-4, Waltham, MA, 02453 | $360/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2600 sft

302-302-L16 Old Post Rd, Sharon, MA, 02067

4 Bed
6 Bath
7100 sft

630-652 S Main St, Sharon, MA, 02067

3 Bed
1 Bath
960 sft

15 Lakeshore Dr, Norfolk, MA, 02056

Investment Property+ 3 more

6 Bed
4 Bath
3042 sft

91 & 97 Old Post Rd, Sharon, MA, 02067

Nearby investment properties with comparable prices

2 Bed
2 Bath
1316 sft

77 Trailside Way UNIT 77, Ashland, MA, 01721

3 Bed
2 Bath
1500 sft

25 Bayberry Cir UNIT 25, Millis, MA, 02054

4 Bed
3 Bath
2360 sft

2 Old Summer St, Medway, MA, 02053

3 Bed
2 Bath
1444 sft

1500 Worcester Rd APT 611, Framingham, MA, 01702

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waltham at 21 Warren St APT 2-4, Waltham, MA, 02453 uses $149,175 cash to close to unlock $4,323/yr annual cash flow and $360/mo monthly cash flow. Total monthly income runs $3,197/mo, and a $2,203/mo payment keeps the spread at $360/mo. Purchase price stands at $450,000, and rental yield measures 8.53% with $3,197/mo rent. Return on cash invested shows 22.81% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 118.56% and total cumulative return in cash records $176,862. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,197/mo property income covering a $2,203/mo payment rather than investor’s personal income.

Condo

Built in 1982

N/A lot

$N/A/sqft

No HOA

More details about the property

Brand new to the market! This 2nd-floor/top condo on the Watertown line that blends comfort, style, and convenience! Step into a bright, open-concept living space features gleaming hardwood floors and replacement windows. The modern kitchen & bathroom is a standout with sleek cabinetry, recessed lighting, and updated finishesperfect for home cooks and entertainers alike. Enjoy sunny days by the community swimming pool, or take advantage of easy access to public transportation. This desirable Warrendale Community area is .3 miles to Gore Place and 5 miles to Harvard Square. A deeded parking spaces at the back of the building and plenty of guest parking spots in front. Second parking space for $500 yr., through the condo association. Common laundry room with large private storage locker in building. Condo fee includes heat, hot water, snow removal, landscaping, maintenance and swimming pool.